Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.72% first-year return on $223k initial cash invested.
-23.72%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$3,613
Rent
-$4,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$189k
Closing costs
1%
$9,467
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,613
Total Expenses
$8,017
Mortgage P&I
127%
$4,584
Property Taxes
39%
$1,396
Home Insurance
8%
$271
HOA
1%
$31
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$903
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lake Roland Home Serene Fenced Front and Back Yard | $7,819 | $451 | 4 | 2 | 1.78 mi |
Hampden Charm with parking | $8,027 | $463 | 4 | 4.5 | 1.9 mi |
Charming Urban Retreat: 4/2 Townhouse in Baltimore | $3,155 | $182 | 4 | 2 | 1.58 mi |
Cheerful 4-bedroom residential home | $2,774 | $160 | 4 | 2 | 2.13 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality